The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 18.72 USD. With the latest stock price at 48.56 USD, the upside of Vicor Corp based on DCF is -61.4%.
Based on the latest price of 48.56 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 61.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.8% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 14.60 - 34.52 | 18.72 |
| Upside | -69.9% - -28.9% | -61.4% |